| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 24.3 | 34.7 | 15.1 | 10.1 | 20.1 | 42.5 | 16.9 | 11.0 | 14.6 | 22.8 | 19.6 | 11.4 | 12.0 | 30.4 | 17.8 | 28.6 | |||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 84.2 | 80.0 | 85.0 | 65.8 | 100.6 | 828.4 | 286.7 | 223.9 | 136.4 | 4.2 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | - | - | - | - | 22.1 | - | - | - | - |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 0.5 | (0.4) | 0.2 | (1.0) | 0.0 | 0.0 | - | - | - |
| Net Change In Cash | - | 25.9 | (49.1) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 23.8 |
| 39.2 |
| 229.5 |
| 532.7 |
| 27.0 |
| 198.0 |
| 37.2 |
| 18.9 |
| 32.6 |
| 67.8 |
| 75.4 |
| 28.0 |
| 52.7 |
| 54.0 |
| 2.1 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 3.8 | - | 4.2 | 5.3 | 5.3 | 5.4 | 5.4 | 5.8 | 5.5 | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 | ||||||||||||||
| Stock-Based Compensation | (16.1) | (12.0) | (16.3) | (19.7) | 0.3 | (3.6) | (9.3) | (5.9) | (4.4) | - | - | - | - | - | - | - | - | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | - | - | - | 0.8 | - | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | - | - | - | (1.2) | ||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Operating Activities | (44.9) | - | - | - | (48.8) | - | - | - | (40.4) | - | - | - | (34.9) | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | - | - | - | 4.0 | - | - | - | 3.5 | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | - | - | - | 4.8 | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | (4.2) | - | - | - | 11.8 | - | - | - | (1.4) | - | - | - | (5.6) | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 100.0 | - | - | - | 125.0 | - | - | - | 95.0 | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 13.0 | - | - | - | 162.0 | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 103.2 | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | - | - | - | 0.3 | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | 74.6 | - | - | - | 61.6 | - | - | - | (2.6) | - | - | - | 85.9 | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.1 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Net Change In Cash | 25.6 | - | - | - | 24.7 | - | - | - | (44.6) | - | - | - | 45.5 | - | - | - | (163.3) | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (39.4) | - | - | - | (18.4) | - | - | - | (23.8) | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | 47.6 | - | - | - | (55.4) | ||||||||||||||
| - |
| - |
| - |
| - |
| 6.7 |
| 6.6 |
| 6.6 |
| 6.6 |
| Stock-Based Compensation | (64.1) | (47.7) | (23.2) | 0.1 | - | - | - | - | - | - |
| Deffered Income Tax | - | 1.5 | (10.2) | (6.0) | 6.4 | (5.0) | 71.6 | 31.3 | (29.2) | 93.3 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 16.4 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | 0.0 | 65.7 | 0.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (2.4) | 55.8 | 68.3 | 116.8 | (11.5) | 90.5 | (138.5) | 195.1 | 139.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | 186.9 | 250.3 | 145.6 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 15.7 | (50.1) | (43.9) | (13.0) | 1,039.1 | 270.0 | 9.0 | 17.4 | 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 12.1 | (54.4) | 1.8 | (233.7) | (1,179.6) | (77.4) | (95.0) | (67.4) | (96.4) |
| 26.4 |
| (130.9) |
| (152.0) |
| 283.1 |
| (224.5) |
| 145.1 |
| 98.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 1.6 |
| 1.6 |
| 1.9 |
| 1.6 |
| - |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 16.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| (20.3) |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| (292.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (144.9) |
| - |
| - |
| - |
| 78.8 |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| - |
| 61.3 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| (260.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |